[VS] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 177.83%
YoY- 401.85%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 169,852 153,996 160,073 188,182 167,416 249,093 226,883 -17.56%
PBT 3,203 -1,050 5,897 14,289 7,661 -2,982 3,056 3.18%
Tax 473 100 -1,827 -1,281 -2,979 140 -561 -
NP 3,676 -950 4,070 13,008 4,682 -2,842 2,495 29.51%
-
NP to SH 3,676 -950 4,070 13,008 4,682 -2,842 2,495 29.51%
-
Tax Rate -14.77% - 30.98% 8.96% 38.89% - 18.36% -
Total Cost 166,176 154,946 156,003 175,174 162,734 251,935 224,388 -18.15%
-
Net Worth 244,600 237,500 236,500 233,406 223,862 217,249 222,082 6.65%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 11,181 - - - 4,095 - - -
Div Payout % 304.18% - - - 87.46% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 244,600 237,500 236,500 233,406 223,862 217,249 222,082 6.65%
NOSH 139,771 139,705 137,499 136,495 136,501 136,634 137,087 1.30%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.16% -0.62% 2.54% 6.91% 2.80% -1.14% 1.10% -
ROE 1.50% -0.40% 1.72% 5.57% 2.09% -1.31% 1.12% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 121.52 110.23 116.42 137.87 122.65 182.31 165.50 -18.62%
EPS 2.63 -0.68 2.96 9.53 3.43 -2.08 1.82 27.84%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.75 1.70 1.72 1.71 1.64 1.59 1.62 5.28%
Adjusted Per Share Value based on latest NOSH - 136,495
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 4.32 3.91 4.07 4.78 4.26 6.33 5.77 -17.56%
EPS 0.09 -0.02 0.10 0.33 0.12 -0.07 0.06 31.06%
DPS 0.28 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0622 0.0604 0.0601 0.0593 0.0569 0.0552 0.0564 6.74%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.10 1.16 1.40 1.18 1.19 1.42 1.53 -
P/RPS 0.91 1.05 1.20 0.86 0.97 0.78 0.92 -0.72%
P/EPS 41.83 -170.59 47.30 12.38 34.69 -68.27 84.07 -37.23%
EY 2.39 -0.59 2.11 8.08 2.88 -1.46 1.19 59.25%
DY 7.27 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.63 0.68 0.81 0.69 0.73 0.89 0.94 -23.43%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 30/06/05 31/03/05 20/12/04 30/09/04 30/06/04 30/03/04 -
Price 1.18 1.18 1.25 1.40 1.11 1.18 1.40 -
P/RPS 0.97 1.07 1.07 1.02 0.91 0.65 0.85 9.21%
P/EPS 44.87 -173.53 42.23 14.69 32.36 -56.73 76.92 -30.20%
EY 2.23 -0.58 2.37 6.81 3.09 -1.76 1.30 43.34%
DY 6.78 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 0.82 0.68 0.74 0.86 -15.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment